Marble City India

₹16.1 0.5 | 3%

WEBSITE BSE:531281 NSE : MARBLE 18 May, 12:50

Market Cap ₹19 Cr.

Stock P/E -39.8

P/B 0.7

Current Price ₹16.1

Book Value ₹ 24.2

Face Value 5

52W High ₹22

Dividend Yield 0%

52W Low ₹ 13

Edit Ratio

Marble City India Research see more...

Overview Inc. Year: 1993Industry: Trading

Marble City India Share Price

New

Volume

Price

Price: NSE50 DMA200 DMAVolume

Quarterly Price

Quarterly Monthly

Show Value Show %

Peer Comparison

Marble City India Quarterly Results

#(Fig in Cr.)	Sep 2021	Dec 2021	Mar 2022	Jun 2022	Sep 2022	Dec 2022	Mar 2023	Jun 2023	Sep 2023	Dec 2023
Net Sales	20	21	27	15	31	36	31	16	18	4
Other Income	0	0	0	0	0	0	0	0	0	3
Total Income	20	21	27	16	31	36	31	16	18	8
Total Expenditure	18	20	25	14	29	34	30	14	16	6
Operating Profit	2	2	2	2	2	2	2	2	3	2
Interest	1	1	1	1	1	2	1	1	2	2
Depreciation	0	0	0	0	0	0	-0	0	0	0
Exceptional Income / Expenses	0	0	0	0	0	0	0	0	0	0
Profit Before Tax	0	0	1	0	0	0	0	0	0	-1
Provision for Tax	0	0	0	0	0	0	0	0	0	0
Profit After Tax	0	0	0	0	0	0	0	0	0	-1
Adjustments	0	0	0	0	0	0	0	0	0	0
Profit After Adjustments	0	0	0	0	0	0	0	0	0	-1
Adjusted Earnings Per Share	0	0.1	0.3	0.1	0.2	0.2	0.1	0.1	0	-0.7

Marble City India Profit & Loss

#(Fig in Cr.)	Mar 2013	Mar 2014	Mar 2015	Mar 2016	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023	TTM
Net Sales	49	34	55	64	47	56	74	69	45	75	114	69
Other Income	0	0	0	0	0	0	0	0	0	0	0	3
Total Income	49	34	55	64	47	56	74	69	45	75	114	73
Total Expenditure	44	31	51	60	44	51	67	63	40	69	106	66
Operating Profit	5	3	4	4	4	5	7	6	5	6	8	9
Interest	3	2	2	3	2	3	5	4	4	4	6	6
Depreciation	0	0	1	1	0	0	1	1	1	1	1	0
Exceptional Income / Expenses	0	0	0	0	0	0	0	0	0	0	0	0
Profit Before Tax	1	1	1	1	1	1	1	1	0	1	1	-1
Provision for Tax	0	0	0	0	0	1	1	0	0	0	0	0
Profit After Tax	1	0	1	1	0	0	1	1	-0	1	1	-1
Adjustments	0	0	0	0	0	0	0	0	0	0	0	0
Profit After Adjustments	1	0	1	1	0	0	1	1	-0	1	1	-1
Adjusted Earnings Per Share	0.9	0.4	0.7	0.7	0.5	0.1	0.6	0.5	-0	0.5	0.6	-0.5

Growth Rates

#	1 Year	3 Year	5 Year	10 Year
Sales CAGR	52%	18%	15%	9%
Operating Profit CAGR	33%	10%	10%	5%
PAT CAGR	0%	0%	0%	0%

#	1 Year	3 Year	5 Year	10 Year
Share Price CAGR	24%	51%	8%	15%
ROE Average	3%	1%	2%	4%
ROCE Average	8%	7%	8%	9%

Marble City India Balance Sheet

#(Fig in Cr.)	Mar 2013	Mar 2014	Mar 2015	Mar 2016	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023
Shareholder's Funds	10	10	11	12	12	12	28	28	28	29	30
Minority's Interest	0	0	0	0	0	0	0	0	0	0	0
Borrowings	7	10	10	11	13	18	19	17	21	28	39
Other Non-Current Liabilities	-0	-0	-0	-0	-0	0	1	0	0	0	0
Total Current Liabilities	22	19	23	28	25	27	37	44	47	46	43
Total Liabilities	39	39	44	50	50	57	84	90	96	103	111
Fixed Assets	9	9	9	8	8	9	11	10	10	9	13
Other Non-Current Assets	0	0	0	0	0	0	0	0	1	4	1
Total Current Assets	30	30	35	42	42	48	73	80	85	90	97
Total Assets	39	39	44	50	50	57	84	90	96	103	111

Marble City India Cash Flow

#(Fig in Cr.)	Mar 2013	Mar 2014	Mar 2015	Mar 2016	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023
Opening Cash & Cash Equivalents	0	0	0	0	1	2	1	2	1	2	3
Cash Flow from Operating Activities	6	0	1	-1	2	-1	8	1	3	0	-3
Cash Flow from Investing Activities	-0	-1	-0	-0	-0	-1	-0	0	-1	-2	-2
Cash Flow from Financing Activities	-6	0	-1	2	-1	1	-7	-2	-0	3	5
Net Cash Inflow / Outflow	-0	-0	0	1	1	-1	1	-1	1	1	0
Closing Cash & Cash Equivalent	0	0	0	1	2	1	2	1	2	3	4

Marble City India Ratios

#	Mar 2013	Mar 2014	Mar 2015	Mar 2016	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023
Earnings Per Share (Rs)	0.88	0.42	0.66	0.7	0.5	0.13	0.6	0.48	-0.03	0.47	0.65
CEPS(Rs)	1.41	0.9	1.3	1.32	1.02	0.67	1.37	1.24	0.73	1.1	1.35
DPS(Rs)	0	0	0.25	0	0	0	0	0	0	0	0
Book NAV/Share(Rs)	10.68	11.1	11.46	12.46	12.96	13.09	23.18	23.66	23.62	24.09	24.73
Core EBITDA Margin(%)	9.52	9.95	6.76	6.35	7.01	7.46	7.8	7.42	9.08	6.58	5.69
EBIT Margin(%)	8.67	8.69	5.75	5.56	6.25	6.81	6.89	6.66	7.76	5.95	5.23
Pre Tax Margin(%)	2.5	1.74	1.67	1.62	1.52	1.74	1.49	1.12	0.06	0.92	0.88
PAT Margin (%)	1.65	1.12	1.11	1	0.91	0.19	0.82	0.71	-0.07	0.63	0.58
Cash Profit Margin (%)	2.64	2.43	2.19	1.88	1.88	0.95	1.88	1.84	1.63	1.49	1.22
ROA(%)	2	0.99	1.47	1.37	0.92	0.23	1.02	0.66	-0.04	0.56	0.72
ROE(%)	8.6	3.82	5.84	5.82	3.9	1.01	3.62	2.05	-0.13	1.95	2.64
ROCE(%)	13.02	8.98	8.95	9.32	7.47	9.88	10.43	7.73	5.68	6.71	7.9
Receivable days	76.06	96.54	61.96	63.14	76.27	55.27	46.6	62.49	131.06	87.39	47.53
Inventory Days	117.89	183.59	125.05	122.75	173.27	153.57	167.1	230.34	354.12	218.32	167.01
Payable days	25.16	24.67	28.38	35.9	41.41	45.04	50.03	68.62	150.78	93.03	49.54
PER(x)	5.54	12.26	15.19	6.82	11.84	118.93	18.75	5.53	0	23.85	17.61
Price/Book(x)	0.46	0.46	0.87	0.38	0.45	1.2	0.49	0.11	0.2	0.46	0.46
Dividend Yield(%)	0	0	2.5	0	0	0	0	0	0	0	0
EV/Net Sales(x)	0.54	0.85	0.63	0.52	0.73	0.86	0.71	0.64	1.11	0.84	0.65
EV/Core EBITDA(x)	5.54	8.47	9.14	7.92	9.45	9.8	7.59	6.95	9.99	10.43	9.52
Net Sales Growth(%)	12	-30.18	59.8	16.47	-26	18.92	32.39	-7.66	-34.15	66.02	51.86
EBIT Growth(%)	13.33	-29.89	5.67	13.5	-12.48	41.11	36.2	-10.84	-23.27	27.56	31.41
PAT Growth(%)	8.68	-52.75	58.13	5.81	-28.75	-73.45	490.76	-20.44	-106.63	1565.79	38.37
EPS Growth(%)	8.68	-52.75	58.14	5.81	-28.75	-73.44	357.16	-20.44	-106.63	1566.04	38.37
Debt/Equity(x)	2.23	2.39	2.38	2.57	2.58	2.86	1.49	1.48	1.67	1.84	2.17
Current Ratio(x)	1.34	1.59	1.51	1.51	1.68	1.81	1.96	1.81	1.81	1.95	2.29
Quick Ratio(x)	0.59	0.61	0.67	0.65	0.72	0.66	0.63	0.61	0.74	0.75	0.74
Interest Cover(x)	1.41	1.25	1.41	1.41	1.32	1.34	1.28	1.2	1.01	1.18	1.2
Total Debt/Mcap(x)	4.87	5.2	2.73	6.74	5.7	2.39	3.96	17.11	8.29	3.99	4.71

Marble City India Shareholding Pattern

#	Dec 2021	Mar 2022	Jun 2022	Sep 2022	Dec 2022	Mar 2023	Jun 2023	Sep 2023	Dec 2023	Mar 2024
Promoter	32.3	32.29	32.29	32.29	32.29	32.29	32.29	32.29	32.29	32.29
FII	0	0	0	0	0	0	0	0	0	0
DII	2.43	2.43	2.43	2.43	2.43	2.43	2.43	2.43	2.43	2.43
Public	65.27	65.28	65.29	65.29	65.29	65.29	65.29	65.29	65.29	65.29
Others	0	0	0	0	0	0	0	0	0	0
Total	100	100	100	100	100	100	100	100	100	100

#	Dec 2021	Mar 2022	Jun 2022	Sep 2022	Dec 2022	Mar 2023	Jun 2023	Sep 2023	Dec 2023	Mar 2024
Promoter	0.39	0.39	0.39	0.39	0.39	0.39	0.39	0.39	0.39	0.39
FII	0	0	0	0	0	0	0	0	0	0
DII	0.03	0.03	0.03	0.03	0.03	0.03	0.03	0.03	0.03	0.03
Public	0.78	0.78	0.78	0.78	0.78	0.78	0.78	0.78	0.78	0.78
Others	0	0	0	0	0	0	0	0	0	0
Total	1.19	1.19	1.19	1.19	1.19	1.19	1.19	1.19	1.19	1.19

Pros

Stock is trading at 0.7 times its book value
Debtor days have improved from 93.03 to 49.54days.

Cons

Promoter holding is low: 32.29%.
Company has a low return on equity of 1% over the last 3 years.

* The pros and cons are machine generated. Pros / cons are based on a checklist to highlight important points. Please exercise caution and do your own analysis.

Marble City India News

Top Unlisted Companies & InstaBuy Companies

Sell or Purchase Share (Tentative Price)

IPO

Companies	Open Date	Close Date	Issue Price	Cost of 1 Lot	GMP	Expected Listing	Listing Gain(%)	Listing Price	Current Price	Type	Exchange

Companies	Open Date	Close Date	Issue Price	Cost of 1 Lot	GMP	Expected Listing	Listing Gain(%)	Listing Price	Current Price	Type	Exchange

Companies	Open Date	Close Date	Issue Price	Cost of 1 Lot	GMP	Expected Listing	Listing Gain(%)	Listing Price	Current Price	Type	Exchange

Companies	Open Date	Close Date	Issue Price	Cost of 1 Lot	GMP	Expected Listing	Listing Gain(%)	Listing Price	Current Price	Type	Exchange

Companies	Open Date	Close Date	Issue Price	Cost of 1 Lot	GMP	Expected Listing	Listing Gain(%)	Listing Price	Current Price	Type	Exchange

Marble City India

Add Watchlist

Marble City India Research see more...

Overview Inc. Year: 1993Industry: Trading

Marble City India Share Price

Alert Data

Quarterly Price

Peer Comparison

Marble City India Quarterly Results

Marble City India Profit & Loss

Growth Rates

Marble City India Balance Sheet

Marble City India Cash Flow

Marble City India Ratios

Marble City India Shareholding Pattern

Marble City India News

Top Unlisted Companies & InstaBuy Companies

IPO

Stocx: India's #1 Marketplace to Find Your Winning Stock

Please Login!

Error!